| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 167.4 | 122.7 | 84.3 | 58.1 | 43.7 | 41.9 | 28.5 | 32.2 | 21.8 | 24.2 | 23.8 | 28.4 | 14.9 | 7.8 | 9.8 | 4.2 | 8.9 | 11.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | 0.0 | 53.0 | 63.0 | 75.4 | 202.3 | 53.3 | 92.2 | 12.6 | 19.8 | 10.8 | 31.3 | 11.3 | 4.2 | 4.4 | 8.3 | - | |
| Cash And Short Term Investments | 167.4 | 122.7 | 137.3 | 121.1 | 119.1 | 244.2 | 81.8 | 124.4 | 34.5 | 44.0 | 34.6 | 59.6 | 26.2 | 12.0 | 14.2 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 66.7 | 60.3 | 52.5 | 42.7 | 33.0 | 23.1 | 28.0 | 25.2 | 23.1 | 21.1 | 19.4 | 17.6 | 13.7 | 9.9 | 9.5 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 78.5 | 75.3 | 67.9 | 45.9 | 39.0 | 35.0 | 29.4 | 22.5 | 22.5 | 17.7 | 17.7 | 14.3 | 10.2 | 5.7 | 6.6 | 5.7 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 65.1 | 65.7 | 54.4 | 50.5 | 44.1 | 38.7 | 19.2 | 12.5 | 9.7 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 25.3 | 25.0 | 27.4 | 19.9 | 18.6 | 12.7 | 14.9 | 9.7 | 12.4 | 10.7 | 12.7 | 7.6 | 8.6 | 5.1 | 5.3 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 61.9 | 61.9 | 60.6 | 56.8 | 59.7 | 53.4 | 59.6 | 35.6 | 24.1 | 23.9 | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 61.9 | 61.9 | 60.6 | 56.8 | 59.7 | 60.1 | 59.6 | 35.6 | 24.1 | 23.9 | - | - | - | - | - | - | ||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 146.2 | 167.4 | 147.9 | 117.8 | 99.9 | - | 130.3 | 106.0 | 65.0 | 84.3 | 80.6 | 67.2 | 77.3 | 58.1 | 48.8 | |||||||||||||||||||||||||
| - |
| 12.6 |
| 8.9 |
| 11.4 |
| 9.5 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 9.9 | 9.4 | 8.6 | 5.5 | 5.0 | 4.3 | 3.9 | 2.6 | 2.3 | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | 2.3 | 3.0 | 3.1 | 2.0 | 2.4 | 0.9 | 0.9 | 2.9 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 322.5 | 267.8 | 266.2 | 215.2 | 196.1 | 306.7 | 143.2 | 174.7 | 82.3 | 85.7 | 74.8 | 93.5 | 52.5 | 28.5 | 31.2 | 30.6 | - | - |
| 8.6 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | 36.8 | 33.1 | 27.3 | 21.7 | 14.1 | 7.4 | 7.7 | 6.8 | 6.3 | 6.3 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | 28.3 | 32.6 | 27.1 | 28.7 | 30.0 | 31.3 | 11.6 | 5.6 | 3.4 | 2.4 | 2.7 | - | - |
| Long Term Investments | - | - | 0.0 | 51.5 | 104.3 | 14.2 | 12.7 | - | - | 3.0 | 7.7 | 8.9 | 7.9 | 0.0 | 0.0 | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 234.8 | 234.8 | 234.8 | 234.8 | 234.8 | 234.8 | 234.8 | 105.3 | 105.3 | 105.3 | 105.3 | 35.4 | 35.4 | 0.0 | - | - | - | - |
| Intangible Assets | 48.0 | 56.5 | 64.0 | 39.3 | 43.0 | 128.2 | 129.9 | 49.3 | 50.8 | 52.1 | 53.8 | 8.9 | 10.3 | 0.0 | 0.0 | 0.1 | 0.3 | - |
| Operating Lease Right Of Use Assets | 6.9 | 5.7 | 4.3 | 3.8 | 4.8 | 1.9 | 4.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 2.9 | 2.9 | 2.2 | 2.0 | 1.0 | 0.4 | 0.7 | 0.5 | 0.7 | 0.3 | 0.3 | 0.2 | 0.2 | 0.4 | 0.3 | 0.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 654.2 | 609.3 | 613.9 | 585.4 | 615.3 | 714.5 | 557.9 | 356.8 | 267.7 | 276.4 | 273.1 | 158.4 | 111.9 | 32.4 | 33.9 | 33.7 | - | - |
| 4.5 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | 6.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.7 | 1.6 | 1.4 | 1.1 | 0.9 | 0.9 | 1.5 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 53.1 | 45.6 | 44.7 | 33.0 | 36.1 | 28.0 | 32.8 | 25.8 | 18.9 | 16.5 | 18.4 | 14.0 | 16.1 | 5.1 | 4.0 | 6.3 | - | - |
| Other Current Liabilities | 3.1 | 2.8 | - | 5.5 | 1.8 | 8.4 | 2.2 | 4.7 | 0.6 | - | 0.5 | 4.0 | - | - | - | - | - | - |
| Total Current Liabilities | 81.5 | 73.4 | 74.6 | 58.4 | 56.4 | 49.1 | 49.9 | 40.2 | 31.9 | 28.8 | 31.6 | 25.6 | 26.7 | 12.2 | 10.8 | 13.0 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 5.5 | 4.6 | 3.3 | 3.1 | 4.1 | 1.2 | 2.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 7.3 | 1.2 | 1.2 | 1.2 | 1.2 | 187.4 | 186.4 | 19.4 | 37.8 | 41.9 | 41.1 | 0.1 | 8.2 | 1.3 | 2.5 | 3.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 162.2 | 148.4 | 147.8 | 128.7 | 131.6 | 302.1 | 310.5 | 107.4 | 106.5 | 108.0 | 86.4 | 25.9 | 39.3 | 19.9 | 18.2 | 17.0 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 271.3 | 194.9 | 123.2 | 118.9 | 114.4 | - | - |
| Retained Earnings | (413.2) | (401.8) | (357.1) | (326.6) | (280.2) | (330.4) | (282.2) | (247.0) | (225.9) | (199.0) | (165.6) | (138.4) | (122.2) | (110.8) | (103.2) | (97.8) | - | - |
| Accumulated Other Comprehensive Income | 0.6 | (1.0) | (1.0) | (4.1) | (0.9) | 0.3 | (0.2) | (0.2) | 0.0 | (0.5) | (0.6) | (0.3) | (0.1) | 0.1 | (0.0) | 0.1 | 0.1 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 491.9 | 461.0 | 466.2 | 456.8 | 483.8 | 412.4 | 247.3 | 249.4 | 161.2 | 168.4 | 186.7 | 132.5 | 72.6 | 12.5 | 15.6 | 16.7 | 17.1 | 29.1 |
| Total Equity | 491.9 | 461.0 | 466.2 | 456.8 | 483.8 | 412.4 | 247.3 | 249.4 | 161.2 | 168.4 | 186.7 | 132.5 | 72.6 | 12.5 | 15.6 | 16.7 | 17.1 | 29.1 |
| - |
| - |
| Net debt | (105.6) | (60.9) | (76.7) | (64.3) | (59.3) | (184.1) | (22.2) | (88.8) | (10.4) | (20.1) | - | - | - | - | - | - | - | - |
| Working Capital | 241.0 | 194.4 | 191.7 | 156.8 | 139.6 | 257.6 | 93.2 | 134.5 | 50.4 | 56.9 | 43.2 | 67.9 | 25.8 | 16.3 | 20.4 | 17.6 | - | - |
| Book Value | 491.9 | 461.0 | 466.2 | 456.8 | 483.8 | 412.4 | 247.3 | 249.4 | 161.2 | 168.4 | 186.7 | 132.5 | 72.6 | 12.5 | 15.6 | 16.7 | 17.1 | 29.1 |
| Tangible Book Value | 209.1 | 169.7 | 167.4 | 182.6 | 206.0 | 49.4 | (117.3) | 94.9 | 5.1 | 11.1 | 27.7 | 88.3 | 26.9 | 12.5 | 15.6 | 16.6 | 16.8 | - |
| 54.6 |
| 28.1 |
| 43.7 |
| 39.9 |
| 67.6 |
| 85.4 |
| 41.9 |
| 33.4 |
| 88.5 |
| 21.8 |
| 28.5 |
| 33.2 |
| 25.2 |
| 20.7 |
| 32.2 |
| 18.0 |
| 13.9 |
| 21.2 |
| 21.8 |
| 19.4 |
| 21.0 |
| 19.2 |
| 24.2 |
| 16.1 |
| 19.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | 0.0 | 8.0 | 41.0 | 53.0 | 52.4 | 59.8 | 58.5 | 63.0 | 73.8 | 63.9 | 83.3 | 75.4 | 79.9 | 92.2 | 141.8 | 202.3 | 199.7 | 144.0 | 46.8 | 53.3 | 46.6 | 65.6 | 79.9 | 92.2 | 22.2 | 23.2 | 14.8 | 12.6 | 14.9 | 14.0 | 15.3 | 19.8 | 25.2 | 22.5 |
| Cash And Short Term Investments | 146.2 | 167.4 | 147.9 | 117.8 | 99.9 | - | 130.3 | 114.0 | 106.0 | 137.3 | 133.0 | 127.0 | 135.9 | 121.1 | 122.6 | 118.5 | 111.4 | 119.1 | 119.7 | 159.9 | 227.2 | 244.2 | 233.1 | 232.5 | 68.5 | 81.8 | 79.7 | 90.8 | 100.6 | 124.4 | 40.2 | 37.1 | 36.0 | 34.5 | 34.4 | 35.0 | 34.5 | 44.0 | 41.3 | 42.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 71.3 | 66.7 | 63.0 | 66.0 | 63.3 | - | 54.9 | 55.6 | 55.3 | 52.5 | 51.5 | 48.4 | 45.7 | 42.7 | 41.5 | 41.5 | 40.9 | 33.0 | 33.5 | 33.8 | 29.7 | 23.1 | 25.4 | 22.9 | 22.1 | 28.0 | 26.8 | 28.0 | 26.7 | 25.2 | 23.3 | 24.9 | 22.3 | 23.1 | 22.6 | 23.1 | 21.7 | 21.1 | 21.1 | 21.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 81.1 | 78.5 | 79.0 | 76.3 | 74.9 | - | 76.5 | 73.7 | 71.9 | 67.9 | 61.9 | 55.4 | 48.8 | 45.9 | 44.0 | 41.3 | 40.8 | 39.0 | 38.6 | 37.6 | 36.1 | 35.0 | 34.3 | 32.8 | 32.1 | 29.4 | 27.8 | 24.4 | 24.1 | 22.5 | 22.3 | 21.7 | 22.6 | 22.5 | 22.6 | 19.9 | 18.8 | 17.7 | 19.0 | 19.3 |
| Prepaid Expenses | 15.1 | 9.9 | 11.3 | 11.1 | 13.4 | - | 7.5 | 9.6 | 12.0 | 8.6 | 6.3 | 7.2 | 8.0 | 5.5 | 4.2 | 4.9 | 6.6 | 5.0 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 313.7 | 322.5 | 301.1 | 271.3 | 251.5 | - | 269.3 | 252.9 | 245.2 | 266.2 | 252.7 | 238.0 | 238.3 | 215.2 | 212.3 | 206.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 38.6 | 36.1 | 32.9 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | 0.0 | 7.6 | 25.6 | 51.5 | 51.4 | 64.3 | 70.5 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 234.8 | 234.8 | 234.8 | 234.8 | 234.8 | - | 234.8 | 234.8 | 234.8 | 234.8 | 234.8 | 234.8 | 234.8 | 234.8 | 234.8 | 234.8 | 234.8 | 234.8 | ||||||||||||||||||||||
| Intangible Assets | 45.6 | 48.0 | 50.1 | 52.2 | 54.4 | - | 58.4 | 60.2 | 62.1 | 64.0 | 65.7 | 67.4 | 38.6 | 39.3 | 40.1 | 41.0 | 42.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 6.4 | 6.9 | 6.8 | 7.1 | 7.0 | - | 6.1 | 4.0 | 4.2 | 4.3 | 4.0 | 4.4 | 4.6 | 3.8 | 4.0 | 4.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 3.7 | 2.9 | 3.1 | 2.8 | 2.8 | - | 3.0 | 3.2 | 3.3 | 2.2 | 1.6 | 1.5 | 1.6 | 2.0 | 0.8 | 0.8 | 0.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 644.0 | 654.2 | 635.4 | 608.8 | 591.6 | - | 615.1 | 597.3 | 591.6 | 613.9 | 600.3 | 594.2 | 583.1 | 585.4 | 581.9 | 587.4 | 585.0 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 30.6 | 25.3 | 25.5 | 25.7 | 25.2 | - | 31.7 | 26.7 | 29.0 | 27.4 | 24.5 | 23.7 | 23.6 | 19.9 | 24.4 | 23.7 | 20.3 | 18.6 | 17.5 | 16.5 | 15.5 | 12.7 | 13.6 | 12.5 | 17.3 | 14.9 | 14.0 | 12.6 | 10.4 | 9.7 | 10.6 | 9.7 | 11.6 | 12.4 | 10.8 | 11.7 | 11.3 | 10.7 | 11.0 | 11.9 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.7 | 1.7 | 1.7 | 1.7 | 1.6 | - | 1.6 | 1.4 | 1.5 | 1.4 | 1.3 | 1.3 | 1.3 | 1.1 | 1.1 | 0.9 | ||||||||||||||||||||||||
| Accrued Expenses | 39.5 | 53.1 | 49.4 | 40.3 | 33.2 | - | 40.0 | 32.0 | 29.7 | 44.7 | 37.3 | 32.0 | 28.2 | 33.0 | 31.2 | 30.8 | 25.3 | 36.1 | ||||||||||||||||||||||
| Other Current Liabilities | 3.1 | 3.1 | 3.0 | - | - | - | - | - | - | - | 20.7 | 15.7 | 10.7 | 5.5 | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 73.2 | 81.5 | 77.8 | 68.8 | 61.2 | - | 74.4 | 61.2 | 61.3 | 74.6 | 82.5 | 71.4 | 62.5 | 58.4 | 57.6 | 56.3 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 61.0 | 61.9 | 61.9 | 61.9 | 61.9 | 61.0 | 61.9 | 61.9 | 61.9 | 60.6 | 42.2 | 47.0 | 51.9 | 56.8 | 60.1 | 60.0 | 59.8 | 59.7 | 56.4 | 43.7 | 48.6 | 53.4 | 50.0 | 54.2 | 58.3 | 59.6 | 59.5 | 33.9 | 32.7 | 35.6 | 38.6 | 39.4 | 39.3 | 24.1 | 18.7 | 20.4 | 22.2 | 23.9 | 25.0 | 25.0 |
| Operating Lease Liabilities Non-Current | 5.2 | 5.5 | 5.6 | 5.8 | 5.7 | - | 5.0 | 3.0 | 3.2 | 3.3 | 3.2 | 3.5 | 3.7 | 3.1 | 3.3 | 3.6 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 7.3 | 7.3 | 7.4 | 1.2 | 1.2 | - | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 152.3 | 162.2 | 158.9 | 144.4 | 137.0 | - | 150.0 | 135.2 | 135.3 | 147.8 | 137.4 | 131.7 | 128.3 | 128.7 | 131.6 | 130.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (413.1) | (413.2) | (415.0) | (414.7) | (408.5) | - | (386.2) | (378.3) | (370.3) | (357.1) | (347.3) | (338.2) | (333.1) | (326.6) | (322.4) | (310.2) | (295.3) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.2 | 0.6 | 0.6 | 0.7 | (0.2) | - | (0.1) | (0.6) | (0.7) | (1.0) | (2.2) | (2.6) | (3.1) | (4.1) | (5.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 491.7 | 491.9 | 476.5 | 464.5 | 454.6 | - | 465.0 | 462.1 | 456.3 | 466.2 | 462.8 | 462.4 | 454.8 | 456.8 | 450.3 | 456.7 | 462.8 | |||||||||||||||||||||||
| Total Equity | 491.7 | 491.9 | 476.5 | 464.5 | 454.6 | - | 465.0 | 462.1 | 456.3 | 466.2 | 462.8 | 462.4 | 454.8 | 456.8 | 450.3 | 456.7 | 462.8 | 483.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 61.0 | 61.9 | 61.9 | 61.9 | 61.9 | 61.0 | 61.9 | 61.9 | 61.9 | 60.6 | 42.2 | 47.0 | 51.9 | 56.8 | 60.1 | 60.0 | 59.8 | 59.7 | 56.4 | 43.7 | 48.6 | 53.4 | 50.0 | 54.2 | 58.3 | 59.6 | 59.5 | 33.9 | 32.7 | 35.6 | 38.6 | 39.4 | 39.3 | 24.1 | 18.7 | 20.4 | 22.2 | 23.9 | 25.0 | 25.0 |
| Net debt | (85.2) | (105.6) | (86.0) | (55.9) | (38.0) | - | (68.5) | (52.2) | (44.1) | (76.7) | (90.9) | (80.0) | (83.9) | (64.3) | (62.6) | (58.5) | (51.5) | (59.3) | ||||||||||||||||||||||
| Working Capital | 240.5 | 241.0 | 223.3 | 202.4 | 190.3 | - | 194.9 | 191.6 | 184.0 | 191.7 | 170.2 | 166.6 | 175.9 | 156.8 | 154.7 | 149.9 | 152.2 | 139.6 | ||||||||||||||||||||||
| Book Value | 491.7 | 491.9 | 476.5 | 464.5 | 454.6 | - | 465.0 | 462.1 | 456.3 | 466.2 | 462.8 | 462.4 | 454.8 | 456.8 | 450.3 | 456.7 | 462.8 | 483.8 | ||||||||||||||||||||||
| Tangible Book Value | 211.3 | 209.1 | 191.6 | 177.5 | 165.5 | - | 171.9 | 167.1 | 159.4 | 167.4 | 162.4 | 160.3 | 181.5 | 182.6 | 175.4 | 180.9 | 186.0 | |||||||||||||||||||||||
| 3.9 |
| 4.6 |
| 5.2 |
| 4.3 |
| 3.4 |
| 3.8 |
| 4.3 |
| 3.9 |
| 3.5 |
| 3.3 |
| 3.6 |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| 3.1 |
| 3.8 |
| 2.3 |
| 2.6 |
| 3.1 |
| 4.1 |
| 3.0 |
| 3.0 |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 199.6 |
| 196.1 |
| 195.7 |
| 235.9 |
| 298.3 |
| 306.7 |
| 296.2 |
| 292.0 |
| 127.0 |
| 143.2 |
| 137.9 |
| 146.5 |
| 155.0 |
| 174.7 |
| 88.4 |
| 86.8 |
| 84.8 |
| 82.3 |
| 82.1 |
| 81.1 |
| 79.1 |
| 85.7 |
| 84.4 |
| 86.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.4 |
| 29.9 |
| 30.2 |
| 27.6 |
| 28.3 |
| 29.1 |
| 30.2 |
| 32.3 |
| 32.6 |
| 30.8 |
| 28.1 |
| 27.1 |
| 27.1 |
| 28.0 |
| 28.1 |
| 28.5 |
| 28.7 |
| 29.3 |
| 30.0 |
| 29.9 |
| 30.0 |
| 30.7 |
| 30.9 |
| 104.3 |
| 105.1 |
| 69.8 |
| 9.1 |
| 14.2 |
| 16.5 |
| 15.3 |
| - |
| 12.7 |
| 20.4 |
| 12.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 6.0 |
| 5.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 234.8 |
| 234.8 |
| 234.8 |
| 234.8 |
| 234.8 |
| 234.8 |
| 234.8 |
| 234.8 |
| 236.3 |
| 105.3 |
| 105.3 |
| 105.3 |
| 105.3 |
| 105.3 |
| 105.3 |
| 105.3 |
| 105.3 |
| 105.3 |
| 105.3 |
| 105.3 |
| 105.3 |
| 105.3 |
| 43.0 |
| 44.0 |
| 127.2 |
| 128.0 |
| 128.2 |
| 128.4 |
| 128.9 |
| 129.4 |
| 129.9 |
| 130.4 |
| 48.3 |
| 48.8 |
| 49.3 |
| 49.7 |
| 50.1 |
| 50.4 |
| 50.8 |
| 51.1 |
| 51.4 |
| 51.8 |
| 52.1 |
| 52.5 |
| 53.0 |
| 4.5 |
| 4.8 |
| 2.5 |
| 2.7 |
| 1.6 |
| 1.9 |
| 2.4 |
| 2.6 |
| 3.7 |
| 4.0 |
| 4.3 |
| 1.6 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.1 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.7 |
| 0.8 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 615.3 |
| 613.0 |
| 701.1 |
| 699.9 |
| 714.5 |
| 707.8 |
| 704.2 |
| 527.7 |
| 557.9 |
| 560.8 |
| 343.1 |
| 338.4 |
| 356.8 |
| 272.0 |
| 270.8 |
| 269.7 |
| 267.7 |
| 268.5 |
| 268.5 |
| 266.4 |
| 276.4 |
| 279.3 |
| 281.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.9 |
| 1.0 |
| 1.0 |
| 0.8 |
| 0.9 |
| 1.3 |
| 1.2 |
| 1.4 |
| 1.5 |
| 1.5 |
| 0.7 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.8 |
| 32.4 |
| 29.7 |
| 28.0 |
| 19.1 |
| 17.9 |
| 18.2 |
| 32.8 |
| 28.2 |
| 19.9 |
| 17.1 |
| 25.8 |
| 21.6 |
| 17.2 |
| 14.7 |
| 18.9 |
| 18.2 |
| 14.7 |
| 13.7 |
| 16.5 |
| 15.0 |
| 12.8 |
| - |
| 4.6 |
| 18.5 |
| 13.3 |
| 8.4 |
| 12.1 |
| 7.7 |
| 3.6 |
| 2.2 |
| 2.2 |
| 7.0 |
| 8.0 |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.5 |
| 47.4 |
| 56.4 |
| 54.0 |
| 67.4 |
| 58.5 |
| 49.1 |
| 44.8 |
| 38.1 |
| 39.1 |
| 49.9 |
| 44.3 |
| 39.4 |
| 35.5 |
| 40.2 |
| 33.7 |
| 27.4 |
| 26.9 |
| 31.9 |
| 36.1 |
| 31.7 |
| 28.4 |
| 28.8 |
| 26.5 |
| 25.2 |
| 3.9 |
| 4.1 |
| 1.6 |
| 1.8 |
| 1.0 |
| 1.2 |
| 1.3 |
| 1.6 |
| 2.5 |
| 2.8 |
| 3.1 |
| 1.2 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 1.2 |
| 2.3 |
| 192.5 |
| 189.9 |
| 187.4 |
| 183.0 |
| 182.2 |
| 188.9 |
| 186.4 |
| 184.0 |
| 15.3 |
| 17.5 |
| 19.4 |
| 23.6 |
| 31.8 |
| 37.8 |
| 37.8 |
| 41.9 |
| 41.8 |
| 41.8 |
| 41.9 |
| 40.9 |
| 40.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 122.2 |
| 131.6 |
| 124.5 |
| 316.0 |
| 308.7 |
| 302.1 |
| 290.3 |
| 287.4 |
| 300.4 |
| 310.5 |
| 302.5 |
| 101.6 |
| 99.1 |
| 107.4 |
| 108.2 |
| 111.2 |
| 116.6 |
| 106.5 |
| 109.5 |
| 107.0 |
| 105.6 |
| 108.0 |
| 105.9 |
| 104.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (280.2) |
| (266.4) |
| (363.5) |
| (347.3) |
| (330.4) |
| (311.8) |
| (306.8) |
| (298.6) |
| (282.2) |
| (266.1) |
| (256.7) |
| (252.6) |
| (247.0) |
| (243.6) |
| (236.3) |
| (236.0) |
| (225.9) |
| (223.3) |
| (216.0) |
| (209.2) |
| (199.0) |
| (190.3) |
| (183.6) |
| (4.3) |
| (3.5) |
| (0.9) |
| (0.2) |
| (0.1) |
| (0.0) |
| 0.3 |
| 0.1 |
| (0.1) |
| (0.4) |
| (0.2) |
| (0.4) |
| (0.2) |
| (0.3) |
| (0.2) |
| (0.1) |
| (0.1) |
| 0.1 |
| 0.0 |
| (0.0) |
| (0.0) |
| (0.4) |
| (0.5) |
| (0.4) |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 483.8 |
| 488.5 |
| 385.1 |
| 391.2 |
| 412.4 |
| 417.5 |
| 416.9 |
| 227.4 |
| 247.3 |
| 258.2 |
| 241.5 |
| 239.3 |
| 249.4 |
| 163.8 |
| 159.7 |
| 153.1 |
| 161.2 |
| 158.9 |
| 161.5 |
| 160.9 |
| 168.4 |
| 173.4 |
| 177.0 |
| 488.5 |
| 385.1 |
| 391.2 |
| 412.4 |
| 417.5 |
| 416.9 |
| 227.4 |
| 247.3 |
| 258.2 |
| 241.5 |
| 239.3 |
| 249.4 |
| 163.8 |
| 159.7 |
| 153.1 |
| 161.2 |
| 158.9 |
| 161.5 |
| 160.9 |
| 168.4 |
| 173.4 |
| 177.0 |
| (63.4) |
| (116.2) |
| (178.7) |
| (190.8) |
| (183.1) |
| (178.3) |
| (10.2) |
| (22.2) |
| (20.2) |
| (57.0) |
| (67.9) |
| (88.8) |
| (1.7) |
| 2.3 |
| 3.3 |
| (10.4) |
| (15.7) |
| (14.6) |
| (12.3) |
| (20.1) |
| (16.3) |
| (17.5) |
| 141.8 |
| 168.5 |
| 239.8 |
| 257.6 |
| 251.5 |
| 254.0 |
| 88.0 |
| 93.2 |
| 93.6 |
| 107.1 |
| 119.6 |
| 134.5 |
| 54.7 |
| 59.3 |
| 57.9 |
| 50.4 |
| 46.1 |
| 49.4 |
| 50.7 |
| 56.9 |
| 57.9 |
| 61.3 |
| 488.5 |
| 385.1 |
| 391.2 |
| 412.4 |
| 417.5 |
| 416.9 |
| 227.4 |
| 247.3 |
| 258.2 |
| 241.5 |
| 239.3 |
| 249.4 |
| 163.8 |
| 159.7 |
| 153.1 |
| 161.2 |
| 158.9 |
| 161.5 |
| 160.9 |
| 168.4 |
| 173.4 |
| 177.0 |
| 206.0 |
| 209.7 |
| 23.1 |
| 28.5 |
| 49.4 |
| 54.3 |
| 53.2 |
| (136.8) |
| (117.3) |
| (108.5) |
| 88.0 |
| 85.3 |
| 94.9 |
| 8.8 |
| 4.4 |
| (2.6) |
| 5.1 |
| 2.6 |
| 4.8 |
| 3.8 |
| 11.1 |
| 15.6 |
| 18.8 |